PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 10/24/22 EST. NO. 002 TIME 12:53 PM R.E. NAME: MUHAMMAD RAHMAN 10-1N0704 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 10/24/22 EST. NO. 002 TIME 12:53 PM R.E. NAME: MUHAMMAD RAHMAN 10-1N0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N0704 TIME 12:53 PM ESTIMATE NO. 002 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 10/24/22 LOCATION PROGRESS ESTIMATE 10-MER-33-R13.4/R16.0 ----------------- BAY CITIES PAVING & GRADING, IN MERCED COUNTY IN AND NEAR SANTA INC. NELLA FROM 0.3 MILE NORTH OF ROUTE 1450 CIVIC CT; 152/33 SEPARATION TO 0.3 MILE NORTH CONCORD CA 94520 OF CENTINELLA DRIVE FED. AID NO. N O N E 0.15' MILL AND REPLACE HMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 135,000.00 20.000 60,000.00 35.000 105,000 003 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.750 3,375 004 TRAFFIC CONTROL SYSTEM LS 119,000.0000 119,000.00 0.570 67,830.00 0.900 107,100 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,300.0000 7,800.00 4.000 5,200.00 6.000 7,800 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 3,900.0000 3,900.00 0.570 2,223.00 0.900 3,510 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,500.0000 3,500.00 0.570 1,995.00 0.900 3,150 008 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 170.0000 20,400.00 60.000 10,200.00 120.000 20,400 DAY 009 JOB SITE MANAGEMENT LS 3,482.9000 3,482.90 0.570 1,985.25 0.900 3,134 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 8,575.0000 8,575.00 0.420 3,601.50 0.750 6,431 011 TEMPORARY FIBER ROLL LF 5.0000 7,500.00 0.000 0 012 STREET SWEEPING LS 30,000.0000 30,000.00 0.570 17,100.00 0.900 27,000 013 TEMPORARY CONCRETE WASHOUT LS 4,500.0000 4,500.00 1.000 4,500.00 1.000 4,500 014 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 300.0000 6,600.00 22.000 6,600 015 SHOULDER BACKING TON 50.0000 122,000.00 1,059.500 52,975.00 1,059.500 52,975 016 CLASS 2 AGGREGATE BASE (CY) CY 45.0000 720.00 8.000 360.00 16.000 720 017 REPLACE ASPHALT CONCRETE SURFACING CY 251.7600 354,981.60 896.000 225,576 018 HOT MIX ASPHALT (TYPE A) TON 115.0000 510,600.00 339.260 39,014.90 4,691.260 539,494 019 HOT MIX ASPHALT-OPEN GRADED TON 126.2200 51,750.20 450.500 56,862.11 450.500 56,862 (OPEN GRADED FRICTION COURSE) 020 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 140.0000 68,600.00 326.350 45,689.00 326.350 45,689 (OPEN GRADED FRICTION COURSE) 021 RUBBERIZED HOT MIX ASPHALT-OPEN TON 142.0000 69,580.00 351.150 49,863.30 351.150 49,863 GRADED (MODIFIED GRADATION) 022 DATA CORE LS 6,000.0000 6,000.00 0.660 3,960.00 1.000 6,000 PROGRAM CAS145 PAGE 2 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N0704 TIME 12:53 PM ESTIMATE NO. 002 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 10/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 15,350.00 3,971.000 19,855.00 3,971.000 19,855 024 TACK COAT TON 1,365.0000 30,030.00 22.000 30,030.00 22.000 30,030 025 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 250.0000 4,500.00 18.000 4,500.00 18.000 4,500 026 REMOVE ASPHALT CONCRETE DIKE LF 1.2000 3,684.00 3,070.000 3,684.00 3,070.000 3,684 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5600 109,056.00 34,615.000 88,614 028 DETECTABLE WARNING SURFACE SQFT 25.0000 1,125.00 45.000 1,125.00 45.000 1,125 029 MINOR CONCRETE (MISCELLANEOUS CY 950.0000 36,100.00 52.750 50,112.50 52.750 50,112 CONSTRUCTION) 030 MINOR CONCRETE (TEXTURED PAVING) CY 716.0000 787.60 1.100 787.60 1.100 787 031 PRE/POST CONSTRUCTION SURVEYS EA 2,300.0000 18,400.00 8.000 18,400.00 8.000 18,400 032 RECONSTRUCT SURVEY MONUMENT EA 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 033 DELINEATOR (CLASS 2) EA 45.0000 180.00 4.000 180.00 4.000 180 034 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 4,000.00 800.000 4,000.00 800.000 4,000 035 RESET ROADSIDE SIGN EA 250.0000 250.00 1.000 250.00 1.000 250 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 588.00 21.000 588.00 21.000 588 (0.063"-UNFRAMED) 037 ROADSIDE SIGN - ONE POST EA 300.0000 900.00 3.000 900.00 3.000 900 038 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 930.00 3.000 9.00 3.000 9 039 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 2,040.00 340.000 2,040.00 340.000 2,040 (ENHANCED WET NIGHT VISIBILITY) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 586.50 690.000 586.50 690.000 586 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 178.50 210.000 178.50 210.000 178 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 8,381.00 9,860.000 8,381.00 9,860.000 8,381 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 37,700.00 37,700.000 37,700.00 37,700.000 37,700 (ENHANCED WET NIGHT VISIBILITY) 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 8.00 8.000 8.00 8.000 8 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 045 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 810.00 540.000 810.00 540.000 810 (ENHANCED WET NIGHT VISIBILITY) 046 6" RUMBLE STRIP STA 44.8100 7,617.70 170.000 7,617.70 170.000 7,617 (ASPHALT CONCRETE PAVEMENT) 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,365.0000 2,365.00 0.050 118.25 0.550 1,300 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N0704 TIME 12:53 PM ESTIMATE NO. 002 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 10/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 MODIFYING TRAFFIC MONITORING STATIONS LS 8,443.0000 8,443.00 1.000 8,443.00 1.000 8,443 PROGRAM CAS145 PAGE 4 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1N0704 TIME 12:53 PM ESTIMATE NO. 002 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: MUHAMMAD RAHMAN DATE OF THIS ESTIMATE 10/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 628,663.11 1,572,283.08 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 628,663.11 1,572,283.08 ORIGINAL CONTRACT AMOUNT 1,840,000.00 TOTAL WORK COMPLETED 628,663.11 1,572,283.08 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 628,663.11 1,572,283.08 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/09/22 45 08/29/22 08/29/22 11/02/20 35 2 0 0 83% 78% PROGRESS IS SATISFACTORY MUHAMMAD RAHMAN RESIDENT ENGINEER